Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $67K |
| Matchday Revenue | $19K |
| Sponsorship | $20K |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $53K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $778K |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $409K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$1.8M |
$1.2M |
$514K |
$6.6M |
| Jul 2027 |
$2.0M |
$1.3M |
$743K |
$6.4M |
| Jun 2027 |
$1.5M |
$1.4M |
$170K |
$5.7M |
| May 2027 |
$1.6M |
$1.5M |
$44K |
$5.5M |
| Apr 2027 |
$1.7M |
$1.3M |
$371K |
$5.5M |
| Mar 2027 |
$2.4M |
$1.2M |
$1.2M |
$5.1M |
| Feb 2027 |
$1.7M |
$1.1M |
$583K |
$3.9M |
| Jan 2027 |
$1.6M |
$1.1M |
$568K |
$3.3M |
| Dec 2026 |
$1.8M |
$1.1M |
$668K |
$2.8M |
| Nov 2026 |
$1.6M |
$1.1M |
$549K |
$2.1M |
| Oct 2026 |
$1.7M |
$2.3M |
$-624K |
$1.5M |
| Sep 2026 |
$1.9M |
$1.0M |
$898K |
$2.2M |